[THRIVEN] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
21-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -43.25%
YoY- -16.95%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 81,035 85,880 147,036 236,408 239,079 122,870 66,969 3.22%
PBT -4,694 -13,485 794 29,255 27,369 2,650 -16,589 -18.96%
Tax -2,840 -742 -5,364 -8,453 -5,849 -859 -111 71.61%
NP -7,534 -14,227 -4,570 20,802 21,520 1,791 -16,700 -12.41%
-
NP to SH -6,908 -15,940 -6,288 16,938 20,395 201 -10,145 -6.20%
-
Tax Rate - - 675.57% 28.89% 21.37% 32.42% - -
Total Cost 88,569 100,107 151,606 215,606 217,559 121,079 83,669 0.95%
-
Net Worth 158,613 164,083 185,960 202,368 179,007 158,213 154,446 0.44%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 158,613 164,083 185,960 202,368 179,007 158,213 154,446 0.44%
NOSH 546,944 546,944 546,944 546,942 497,242 376,699 376,699 6.40%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -9.30% -16.57% -3.11% 8.80% 9.00% 1.46% -24.94% -
ROE -4.36% -9.71% -3.38% 8.37% 11.39% 0.13% -6.57% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 14.82 15.70 26.88 43.22 48.08 32.62 17.78 -2.98%
EPS -1.26 -2.91 -1.15 3.14 4.10 0.05 -2.69 -11.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.34 0.37 0.36 0.42 0.41 -5.60%
Adjusted Per Share Value based on latest NOSH - 546,942
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 14.82 15.70 26.88 43.22 43.71 22.46 12.24 3.23%
EPS -1.26 -2.91 -1.15 3.10 3.73 0.04 -1.85 -6.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.34 0.37 0.3273 0.2893 0.2824 0.44%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.095 0.145 0.205 0.185 0.19 0.215 0.17 -
P/RPS 0.64 0.92 0.76 0.43 0.40 0.66 0.96 -6.53%
P/EPS -7.52 -4.98 -17.83 5.97 4.63 402.94 -6.31 2.96%
EY -13.29 -20.10 -5.61 16.74 21.59 0.25 -15.84 -2.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.48 0.60 0.50 0.53 0.51 0.41 -3.55%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 25/02/22 25/02/21 21/02/20 28/02/19 28/02/18 24/02/17 -
Price 0.11 0.145 0.19 0.20 0.205 0.20 0.21 -
P/RPS 0.74 0.92 0.71 0.46 0.43 0.61 1.18 -7.47%
P/EPS -8.71 -4.98 -16.53 6.46 5.00 374.83 -7.80 1.85%
EY -11.48 -20.10 -6.05 15.48 20.01 0.27 -12.82 -1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.48 0.56 0.54 0.57 0.48 0.51 -4.78%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment